BNBCalc Short Term Rental Investment Analysis 5 Gates Road, Etna, New Hampshire 03750, United States

8 bed • 6 bath • 20 guests • $1,763,800

BNB

Calc

Annual Revenue

Profit (Cash Flow)

-$132,060

Cap Rate

-0.7%

Annual Revenue

Revenue data could not be found for this address

BNB Calc projects a 0% occupancy rate, $0 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Return Metrics

-31.06% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$132,060	-$264,120	-$396,181	-$528,241	-$660,301	-$1,320,603	-$3,961,811
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,411,040	$1,411,040	$1,411,040	$1,411,040	$1,411,040	$1,411,040	$1,411,040
Down Payment	$352,760	$352,760	$352,760	$352,760	$352,760	$352,760	$352,760
Property Appreciation	$52,914	$107,415	$163,551	$221,372	$280,927	$606,599	$2,517,405
Total Return	$1,684,653	$1,607,094	$1,531,170	$1,456,930	$1,384,425	$1,049,795	$319,393

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-31.06%

Cap Rate

-0.74%

Return on Investment

-14.53%

5 Gates Rd Etna, New Hampshire, 03750

8 bed • 6 bath • 20 guests

Purchase Price

Est. $8,460/mo

Inquire about this property

Contact Agent

$1,763,800

Zestimate

$0

Annual Revenue

Revenue data could not be found for this address

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$132,060

Profit

Revenue

Operating Expenses

$13,080

Operating Income

-$13,080

Mortgage & Taxes

$118,980

Profit (Cash Flow)

-$132,060

$425,174

Cash Investment

Down Payment

$352,760

Renos & Furnishing

$19,500

Closing Costs

$52,914

Total

$425,174

DSCR Ratio

Weak

-0.11

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-31.06%

Cap Rate

-0.74%

Return on Investment

-14.53%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$83,712

Deductible property tax

$17,462

Your total deduction

$347,997

Your adjusted annual income

$150,000 - $347,997 = -$197,997

Taxes on -$197,997 (30%)

-$59,399

Your old tax bill

$45,000

Your new tax bill

-$59,399

Estimated tax savings

$104,399

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

604,614 sqft

Year built:

2011

Size:

17,425 sqft

Type:

MFR

Parking:

Heating:

RADIANT

Sold Comparables

Property Details

MLS Status: N/A

Property Use: Residential Income (General/Multi-Family)

Stories: 2

Lot size: 604,614 sqft

Building area: 17,425 sqft

Garage: No

Heating: Radiant

Pool: No

Fireplaces: 2

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: RR

Land Use: Residential

Parcel Number: HNOV M:002 B:028 L:001

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2022

Assessed Value: $3,754,453

County Est. Land Value: -

Assessed Land Value: $600,053

County Est. Structure Value: -

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
11/21/17	$297,000	0%	Gates Road Nh Centaur Holdings
03/23/15	$0	0%	Arrien L C Schiltkamp, Arrien Robin A M Schiltkamp

Ownership

Name: Rubygold Main Hldg Llc

Owner Occupied: No

Owner Mailing Address: 445 Broadhollow Rd Ste Cl10, Melville, Ny 11747

Years Owned: 55

Home Equity: -

Mortgage Balance Remaining: $2,000,000

Financed amount: 0%

Owner Type: Investor

Lien: No

Inherited: No

Foreclosure: No